2904 Martin Lydon Ave, Fort Worth, TX, 76133 | $554/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2904 Martin Lydon Ave, Fort Worth, TX, 76133 | $554/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1625 sft

3533 Westfield Ave, Fort Worth, TX, 76133

3 Bed
2 Bath
1737 sft

3537 Wedgworth Rd S, Fort Worth, TX, 76133

3 Bed
2 Bath
1540 sft

220 Jeaneta Ave, Benbrook, TX, 76126

5 Bed
3 Bath
2600 sft

324 Mercy St, Godley, TX, 76044

Nearby investment properties with comparable prices

3 Bed
2 Bath
1215 sft

2633 Cherry Hills Ln, Burleson, TX, 76028

4 Bed
2 Bath
1960 sft

5609 Texas St, Joshua, TX, 76058

3 Bed
2 Bath
1384 sft

3925 Singleleaf Ln, Fort Worth, TX, 76133

3 Bed
2 Bath
1134 sft

7200 Ridge Rd W, Fort Worth, TX, 76133

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 2904 Martin Lydon Ave, Fort Worth, TX, 76133 earns $554/mo cash flow from $2,260/mo rent with a $1,174/mo payment. Total monthly income totals $2,260/mo, and annual cash flow totals $6,653/yr on $79,494 capital. ROI tracks 28.28% on current figures, and rental yield reads 11.31% at a $239,800 purchase. Equity gained on principal adds $1,547/yr, and 5% annual appreciation supports $66,252 over five years. Five-year ROI reaches 148.96% and total cumulative return in cash sums $118,415. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,260/mo property income instead of your personal income.

Single Family

Built in 1955

6,708 sqft lot

$N/A/sqft

No HOA

More details about the property

Embrace the timeless appeal of this charming Mid-Century Modern home, brimming with its original 1955 character. Recent updates enhance its comfort and value, including refinished hardwood floors, new central heat and air conditioning, and a fresh interior paint scheme, all completed in 2023. The inviting, spacious living room seamlessly flows into the dining area, creating an ideal layout for gatherings. A large sliding glass door opens to the outdoor patio, perfect for entertaining. The backyard offers ample space for a lush garden or the addition of a refreshing pool. The kitchen boasts elegant granite countertops and has an area for a breakfast table. This lovely home provides three bright bedrooms and one and a half bathrooms. The convenient carport includes storage for your gardening tools and lawnmower. Enjoy the convenience of a neighborhood elementary school within walking distance, along with nearby shopping, restaurants, and freeway access. Peace of mind comes with a new roof and foundation work, both from 2023 and featuring a transferable warranty. Listing agent is related to seller.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,225 (100%)
Owner Occupied HU	11,543 (57.1%)
Renter Occupied HU	7,862 (38.9%)
Vacant Housing Units	820 ( 4.1%)
Median Home Value	$269,842
Average Home Value	$289,873